Arcland Sakamoto Co Ltd
TSE:9842
Balance Sheet
Balance Sheet Decomposition
Arcland Sakamoto Co Ltd
Arcland Sakamoto Co Ltd
Balance Sheet
Arcland Sakamoto Co Ltd
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 067
|
3 023
|
2 410
|
3 192
|
2 450
|
2 815
|
2 230
|
1 830
|
2 003
|
2 676
|
2 677
|
2 053
|
3 127
|
5 013
|
6 163
|
9 993
|
14 777
|
18 354
|
20 127
|
25 613
|
30 362
|
23 827
|
18 323
|
18 053
|
|
| Cash Equivalents |
2 067
|
3 023
|
2 410
|
3 192
|
2 450
|
2 815
|
2 230
|
1 830
|
2 003
|
2 676
|
2 677
|
2 053
|
3 127
|
5 013
|
6 163
|
9 993
|
14 777
|
18 354
|
20 127
|
25 613
|
30 362
|
23 827
|
18 323
|
18 053
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 518
|
3 600
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 917
|
2 874
|
2 970
|
2 960
|
2 831
|
3 279
|
2 327
|
2 202
|
2 215
|
2 418
|
2 417
|
2 616
|
3 025
|
3 150
|
3 531
|
3 538
|
3 740
|
3 770
|
4 565
|
9 754
|
8 655
|
9 534
|
9 531
|
10 875
|
|
| Accounts Receivables |
2 917
|
2 874
|
2 970
|
2 960
|
2 831
|
3 279
|
2 327
|
2 202
|
2 215
|
2 418
|
2 417
|
2 616
|
3 025
|
3 150
|
3 531
|
3 538
|
3 740
|
3 770
|
4 565
|
9 754
|
8 655
|
9 534
|
9 060
|
10 473
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
471
|
402
|
|
| Inventory |
9 239
|
9 719
|
10 010
|
10 584
|
12 255
|
13 251
|
11 760
|
11 568
|
9 766
|
9 121
|
10 192
|
11 129
|
12 380
|
12 198
|
12 268
|
11 911
|
12 094
|
11 607
|
12 299
|
55 063
|
50 537
|
53 940
|
52 853
|
52 763
|
|
| Other Current Assets |
1 484
|
1 594
|
1 426
|
1 800
|
1 984
|
2 014
|
1 490
|
2 214
|
1 815
|
1 384
|
1 495
|
1 591
|
1 663
|
1 914
|
1 506
|
1 626
|
1 715
|
1 329
|
1 422
|
6 019
|
7 438
|
5 410
|
4 734
|
5 546
|
|
| Total Current Assets |
15 706
|
17 210
|
16 816
|
18 536
|
19 520
|
21 359
|
17 807
|
17 814
|
15 799
|
15 599
|
16 781
|
17 389
|
20 195
|
28 266
|
25 986
|
30 668
|
32 326
|
35 060
|
38 413
|
96 449
|
96 992
|
92 711
|
85 441
|
87 237
|
|
| PP&E Net |
24 469
|
27 215
|
28 088
|
31 445
|
39 995
|
39 187
|
36 835
|
37 765
|
35 905
|
36 448
|
36 969
|
37 543
|
40 174
|
40 290
|
39 972
|
39 647
|
41 407
|
44 088
|
49 037
|
181 551
|
201 292
|
197 999
|
194 618
|
185 189
|
|
| PP&E Gross |
24 469
|
27 215
|
28 088
|
31 445
|
39 995
|
39 187
|
36 835
|
37 765
|
35 905
|
36 448
|
36 969
|
37 543
|
40 174
|
40 290
|
39 972
|
39 647
|
41 407
|
44 088
|
49 037
|
181 551
|
201 292
|
197 999
|
194 618
|
185 189
|
|
| Accumulated Depreciation |
9 774
|
11 371
|
13 067
|
14 712
|
16 739
|
19 392
|
21 345
|
23 166
|
25 267
|
27 097
|
29 374
|
31 058
|
32 989
|
32 989
|
36 568
|
37 357
|
39 204
|
41 046
|
43 289
|
104 939
|
111 658
|
119 561
|
124 908
|
130 607
|
|
| Intangible Assets |
1 537
|
1 675
|
1 914
|
1 963
|
2 028
|
1 999
|
2 099
|
2 196
|
2 110
|
2 019
|
1 985
|
1 938
|
1 874
|
1 912
|
1 937
|
1 909
|
1 890
|
1 878
|
2 173
|
16 037
|
16 426
|
15 335
|
15 135
|
14 725
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
88
|
82
|
57
|
32
|
6
|
3
|
0
|
0
|
0
|
325
|
270
|
358
|
134
|
541
|
23 538
|
20 452
|
18 843
|
17 308
|
16 096
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 063
|
1 879
|
1 819
|
1 758
|
1 696
|
|
| Long-Term Investments |
308
|
245
|
389
|
385
|
572
|
589
|
568
|
572
|
613
|
715
|
774
|
973
|
1 135
|
2 396
|
6 606
|
9 775
|
9 969
|
10 033
|
9 162
|
8 682
|
9 200
|
10 084
|
12 051
|
2 785
|
|
| Other Long-Term Assets |
6 508
|
7 326
|
6 915
|
7 162
|
6 901
|
8 547
|
10 192
|
9 533
|
7 201
|
6 809
|
6 816
|
7 066
|
5 687
|
5 526
|
5 514
|
5 067
|
4 893
|
5 876
|
6 282
|
25 059
|
25 528
|
25 134
|
24 410
|
26 917
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
88
|
82
|
57
|
32
|
6
|
3
|
0
|
0
|
0
|
325
|
270
|
358
|
134
|
541
|
23 538
|
20 452
|
18 843
|
17 308
|
16 096
|
|
| Total Assets |
48 529
N/A
|
53 671
+11%
|
54 121
+1%
|
59 491
+10%
|
69 016
+16%
|
71 769
+4%
|
67 583
-6%
|
67 937
+1%
|
61 660
-9%
|
61 596
0%
|
63 328
+3%
|
64 909
+2%
|
69 065
+6%
|
78 390
+14%
|
80 340
+2%
|
87 336
+9%
|
90 843
+4%
|
97 069
+7%
|
105 608
+9%
|
353 379
+235%
|
371 769
+5%
|
361 925
-3%
|
350 721
-3%
|
334 645
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 203
|
9 024
|
8 849
|
11 891
|
10 544
|
11 070
|
9 977
|
9 350
|
10 332
|
10 444
|
5 104
|
4 030
|
4 377
|
4 317
|
4 356
|
4 101
|
4 765
|
4 691
|
5 077
|
42 490
|
44 699
|
34 823
|
30 834
|
42 504
|
|
| Accrued Liabilities |
195
|
232
|
229
|
1 050
|
1 163
|
1 411
|
1 120
|
2 307
|
1 287
|
1 317
|
1 387
|
1 487
|
1 551
|
1 633
|
1 655
|
1 704
|
1 910
|
1 985
|
2 073
|
7 085
|
6 097
|
7 578
|
6 989
|
7 719
|
|
| Short-Term Debt |
3 000
|
6 077
|
3 661
|
7 462
|
10 791
|
8 550
|
11 361
|
9 266
|
5 500
|
3 700
|
6 400
|
5 900
|
5 100
|
2 800
|
800
|
2 300
|
0
|
0
|
3 800
|
104 530
|
56 100
|
40 100
|
34 000
|
28 800
|
|
| Current Portion of Long-Term Debt |
1 094
|
2 336
|
2 255
|
2 441
|
3 766
|
5 671
|
4 412
|
4 822
|
2 774
|
1 366
|
86
|
40
|
0
|
0
|
500
|
500
|
500
|
0
|
0
|
10 968
|
28 881
|
13 912
|
11 717
|
27 812
|
|
| Other Current Liabilities |
2 559
|
2 252
|
3 522
|
2 810
|
1 958
|
4 099
|
2 609
|
1 778
|
1 646
|
2 827
|
4 327
|
3 210
|
3 068
|
4 479
|
3 439
|
3 381
|
3 482
|
3 851
|
3 703
|
14 462
|
11 284
|
12 290
|
13 368
|
13 656
|
|
| Total Current Liabilities |
15 050
|
19 921
|
18 516
|
25 654
|
28 222
|
30 801
|
29 479
|
27 523
|
21 539
|
19 654
|
17 304
|
14 667
|
14 096
|
13 729
|
10 750
|
11 986
|
10 657
|
10 527
|
14 653
|
179 535
|
147 061
|
108 703
|
96 908
|
120 491
|
|
| Long-Term Debt |
6 240
|
5 428
|
3 173
|
731
|
6 511
|
6 839
|
2 444
|
4 267
|
1 492
|
126
|
40
|
0
|
0
|
1 500
|
1 000
|
500
|
0
|
2 010
|
2 010
|
58 730
|
88 320
|
107 769
|
108 646
|
64 994
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
197
|
0
|
0
|
6 562
|
8 704
|
8 444
|
7 662
|
5 806
|
|
| Minority Interest |
210
|
264
|
289
|
301
|
307
|
438
|
863
|
879
|
1 020
|
1 221
|
1 442
|
1 751
|
2 122
|
5 021
|
5 792
|
6 600
|
7 500
|
8 482
|
9 509
|
9 730
|
10 593
|
11 470
|
534
|
607
|
|
| Other Liabilities |
5 834
|
5 961
|
5 499
|
4 829
|
4 766
|
4 674
|
4 795
|
4 859
|
4 779
|
5 072
|
5 370
|
5 352
|
5 157
|
5 091
|
5 685
|
5 349
|
5 399
|
5 541
|
5 840
|
17 504
|
20 281
|
20 439
|
20 695
|
21 887
|
|
| Total Liabilities |
27 334
N/A
|
31 573
+16%
|
27 477
-13%
|
31 515
+15%
|
39 806
+26%
|
42 752
+7%
|
37 581
-12%
|
37 528
0%
|
28 830
-23%
|
26 073
-10%
|
24 156
-7%
|
21 770
-10%
|
21 375
-2%
|
25 341
+19%
|
23 227
-8%
|
24 633
+6%
|
23 753
-4%
|
26 560
+12%
|
32 012
+21%
|
272 061
+750%
|
274 959
+1%
|
256 825
-7%
|
234 445
-9%
|
213 785
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 955
|
5 069
|
6 463
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
6 462
|
|
| Retained Earnings |
11 138
|
11 816
|
13 566
|
15 321
|
16 783
|
16 507
|
17 534
|
17 968
|
20 397
|
23 065
|
26 737
|
30 697
|
35 245
|
40 343
|
44 376
|
48 372
|
52 718
|
57 191
|
60 657
|
68 166
|
83 139
|
91 022
|
98 518
|
106 285
|
|
| Additional Paid In Capital |
5 094
|
5 208
|
6 602
|
6 601
|
6 601
|
6 601
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 603
|
6 606
|
6 582
|
6 276
|
6 274
|
6 274
|
11 312
|
11 312
|
|
| Unrealized Security Profit/Loss |
8
|
8
|
17
|
30
|
92
|
165
|
37
|
11
|
5
|
28
|
6
|
13
|
16
|
279
|
321
|
1 923
|
1 945
|
889
|
576
|
1 144
|
1 552
|
2 042
|
3 301
|
198
|
|
| Treasury Stock |
0
|
3
|
3
|
438
|
730
|
720
|
636
|
637
|
637
|
637
|
638
|
638
|
638
|
639
|
640
|
641
|
641
|
641
|
641
|
641
|
641
|
641
|
3 258
|
3 276
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
9
|
16
|
3
|
2
|
40
|
89
|
24
|
59
|
59
|
121
|
|
| Total Equity |
21 195
N/A
|
22 098
+4%
|
26 644
+21%
|
27 976
+5%
|
29 208
+4%
|
29 015
-1%
|
30 000
+3%
|
30 407
+1%
|
32 830
+8%
|
35 521
+8%
|
39 170
+10%
|
43 139
+10%
|
47 690
+11%
|
53 049
+11%
|
57 113
+8%
|
62 703
+10%
|
67 090
+7%
|
70 509
+5%
|
73 596
+4%
|
81 318
+10%
|
96 810
+19%
|
105 100
+9%
|
116 276
+11%
|
120 860
+4%
|
|
| Total Liabilities & Equity |
48 529
N/A
|
53 671
+11%
|
54 121
+1%
|
59 491
+10%
|
69 014
+16%
|
71 767
+4%
|
67 581
-6%
|
67 935
+1%
|
61 660
-9%
|
61 594
0%
|
63 326
+3%
|
64 909
+2%
|
69 065
+6%
|
78 390
+14%
|
80 340
+2%
|
87 336
+9%
|
90 843
+4%
|
97 069
+7%
|
105 608
+9%
|
353 379
+235%
|
371 769
+5%
|
361 925
-3%
|
350 721
-3%
|
334 645
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
37
|
37
|
41
|
41
|
40
|
40
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
62
|
62
|
|